Valuation Yageo Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-08	Yageo's Sales Jump 48% in May	MT
06-01	Yageo Unit to Pay 1.12 Billion Mexican Pesos Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	235,875	188,191	250,238	278,103	475,028	1,758,220	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	270.13%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,800,113	1,766,089	1,730,056
Change	-	-16.2%	35.95%	13.64%	51.27%	232.22%	-1.89%	-2.04%
P/E Ratio	10.6x	10.4x	14.3x	14.2x	20.1x	48.3x	36.7x	27x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	8.65x	7.12x	5.77x
PEG	-	-0.4x	-4.38x	1.58x	1x	0.9x	1.2x	0.8x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	10.3x	8.35x	6.78x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	10.5x	8.38x	6.67x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	32.2x	22.7x	16.8x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	39.6x	26.6x	19.3x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	51.1x	35.9x	25.1x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	1.96%	2.79%	3.99%
Dividend per Share ²	2.629	2.092	4.185	5	6	6.889	10.02	12.02
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	0.81%	1.17%	1.41%
EPS ²	11.91	9.041	8.746	9.532	11.51	17.72	23.33	31.67
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	38.9%	43%	38%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	170,739	210,660	259,329
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	55,851	77,863	102,890
EBIT ¹	29,074	28,988	20,472	23,386	29,801	45,491	66,344	89,452
Net income ¹	22,903	22,730	17,469	19,356	23,634	36,080	49,693	65,037
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	41,893	7,869	-28,164
Reference price ²	126.05	94.36	124.91	135.25	231.00	855.00	855.00	855.00
Nbr of stocks (in thousands)	1,871,260	1,994,301	2,003,308	2,056,215	2,056,398	2,056,398	-	-
Announcement Date	3/17/22	3/29/23	2/29/24	3/25/25	2/26/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMPHENOL CORPORATION	32.87x	5.95x	18.22x	0.67%	188B
HON HAI PRECISION INDUSTRY CO., LTD.	14.78x	0.31x	7.06x	3.47%	115B
EOPTOLINK TECHNOLOGY INC., LTD.	37.52x	14.23x	28.54x	0.28%	108B
MURATA MANUFACTURING CO., LTD.	75.04x	8.72x	35.23x	0.67%	102B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	101.84x	9.73x	48.5x	0.15%	86.81B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.45x	1.26x	13.82x	0.5%	69.44B
COHERENT CORP.	89.66x	10.54x	44.76x	0.01%	71.13B
TE CONNECTIVITY PLC	19.21x	3.3x	12.43x	1.43%	60.64B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	94.6x	47.59x	99.89x	0.28%	47.41B
Average	54.22x	11.29x	34.27x	0.83%	94.14B
Weighted average by Cap.	49.53x	9.10x	29.19x	0.91%